Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.2% first-year return on $46,704 initial cash invested.
20.2%
Cash On Cash
11.19%
Cap Rate
1.82
DSCR
$2,961
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $2,175 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,704
Downpayment
20%
$44,480
Closing costs
1%
$2,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$2,175
Mortgage P&I
38%
$1,139
Property Taxes
6%
$167
Home Insurance
3%
$79
HOA
1%
$20
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0